Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.28% first-year return on $115k initial cash invested.
-10.28%
Cash On Cash
3.44%
Cap Rate
0.6
DSCR
$3,470
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,470
Total Expenses
$4,457
Mortgage P&I
60%
$2,094
Property Taxes
16%
$543
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Las Palmas | $5,605 | $271 | 4 | 2.5 | 1.28 mi |
The Nut House | $3,723 | $180 | 3 | 2 | 0.69 mi |
Texas Dreamcatcher - Centrally Located | $4,819 | $233 | 3 | 2 | 2.03 mi |
Beautiful relaxing home, Longview Tx | $3,351 | $162 | 3 | 2 | 2.23 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality